Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Seq Summer Crk Dr And Sycamore School Rd Fort Worth, TX 76123
    Back to Search
    Property profile & analytics

    Seq Summer Crk Dr And Sycamore School Rd, Fort Worth, TX 76123

    View on Map
    • Specialty properties
    • 14,629 SF
    • 1.58 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Specialty properties

    Property Details for 0 Seq Summer Crk Dr And Sycamore School Rd

    Year built
    2024
    Lot size
    1.58 lot acres
    Property type
    Specialty properties
    Property subtype
    Schools

    Description

    This exceptional investment opportunity presents a brand-new, 14,629-square-foot Lightbridge Academy in Fort Worth, Texas. Located on a 1.58-acre lot at the intersection of Summer Creek Drive and Sycamore School Road (zip code 76123), this property boasts a 20-year triple-net (NNN) lease with a corporate guarantee from New Jule Holdings, ensuring minimal landlord responsibilities. The lease commenced upon closing, with an annual rent of $458,586 and built-in 2.00% annual increases. The property, completed in 2024, offers a compelling 7.00% cap rate and 100% occupancy. The lease includes four five-year renewal options, extending the potential lease term to 40 years. This is a turnkey investment in a growing sector, with Lightbridge Academy having over 150 locations across 10 states and operating for over 27 years. All necessary municipal approvals for the early education facility are in place. This is a rare opportunity to acquire a high-performing, low-maintenance asset with significant long-term growth potential. The property is currently 100% occupied.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Fort Worth
    County
    Tarrant
    State
    Texas
    Longitude
    -97.4075
    Latitude
    32.6319

    Comparable in this City

    • Value Estimation by Request
      15,000 SF

      7345 Cyn Park Dr

      Schools
      7345 Cyn Park Dr, Fort Worth, TX 76123
      View Details
    • Value Estimation
      $850,000
      11,273 SF

      5501 Columbus Trl

      VETERINARY, ANIMAL HOSPITAL
      5501 Columbus Trl, Fort Worth, TX 76123-2984
      View Details
    • Value Estimation
      $500,000
      8,769 SF

      5330 Columbus Trl

      DAY CARE, PRE-SCHOOL
      5330 Columbus Trl, Fort Worth, TX 76123-2970
      View Details
    • Value Estimation
      $600,000
      10,010 SF

      3420 Risinger Rd

      DAY CARE, PRE-SCHOOL
      3420 Risinger Rd, Fort Worth, TX 76123-2338
      View Details
    • Value Estimation
      $780,000
      15,208 SF

      8701 Hulen St

      DAY CARE, PRE-SCHOOL
      8701 Hulen St, Fort Worth, TX 76123-2700
      View Details
    • Value Estimation
      $695,000
      10,000 SF

      7345 Cyn Park Dr

      DAY CARE, PRE-SCHOOL
      7345 Cyn Park Dr, Fort Worth, TX 76123-3038
      View Details

    Similar Nearby for Sale

    • Contact for pricing

      Retail Property For Sale

      Retail property available for purchase.
      5517 E Rosedale St, Fort Worth, TX 76123
      View Details
    • Contact for pricing

      Fort Worth Retail Land Available

      Land available at Summer Creek Station in Fort Worth, Texas.
      Sec Sycamore School Rd & Summer Crk Dr, Fort Worth, TX 76123
      View Details
    • Contact for pricing

      Pad Sites Available For Sale

      Pad sites for sale or lease in fitness anchored center.
      Swc Alta Mesa/Dirks Rd And Chisholm Trl Pkwy, Fort Worth, TX 76123
      View Details
    • $7,540,000
      32.99 Acres

      Fort Worth Development Opportunity

      32.992 acres of unimproved land near Chisholm Trail.
      7350 Granbury Rd, Fort Worth, TX 76123
      View Details
    • $960,000
      6,030 SF

      Six-Unit Investment Portfolio in Fort Worth

      Three well-maintained duplexes in Fort Worth, 100% occupied.
      3600 Hulen Park Cir, Fort Worth, TX 76123
      View Details
    • Contact for pricing
      2,060 SF

      Retail and Restaurant Space Available

      Prime location with retail and restaurant opportunities.
      Neq Summer Crk Dr & Sycamore School Rd, Fort Worth, TX 76123
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Commercial Land Near Chisholm Trail

      Commercial land for lease near new Chisholm Trail Parkway.
      Sycamore School Rd, Fort Worth, TX 76123
      View Details
    • Contact for pricing
      1,916 SF

      Retail and Office Space Available

      Retail and office spaces for lease in mixed-use complex.
      5344 Sycamore School Rd, Fort Worth, TX 76123
      View Details
    • Contact for pricing

      Retail Space for Lease

      Retail property available for lease at Chisholm Trail.
      Nec Chisholm Trl Pkwy & Mcpherson Blvd, Fort Worth, TX 76123
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Seq Summer Crk Dr And Sycamore School Rd
    Fort Worth, TX 76123
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    Seq Summer Crk Dr And Sycamore School Rd, Fort Worth, TX, 76123
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!